Item 1. Financial Statements
Item 1. Financial Statements
Our unaudited interim consolidated financial statements for the period ended July 31, 2016 form part of this quarterly report. All currency references in this report are to U.S. dollars unless otherwise noted. This financial information, in the opinion of management, includes all adjustments consisting of normal recurring entries necessary for the fair presentation of such data. The results of operations for the three and six month periods ended July 31, 2016 are not necessarily indicative of results to be expected for any subsequent period.
3
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Consolidated Financial Statements
(Expressed in U.S. dollars)
Period ended July 31, 2016 (unaudited) and January 31, 2016
4
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Consolidated Balance Sheets
(Expressed in U.S. dollars)
July 31,
2016
$
January 31,
2016
$
(unaudited)
Assets
Current assets
Cash
3,050
71,639
Prepaid and other current assets
11,690
31,576
Total current assets
14,740
103,215
Security deposit
2,900
2,900
Total assets
17,640
106,115
Liabilities and Stockholders’ Deficit
Current liabilities
Accounts payable and accrued liabilities
682,806
397,482
Due to related parties (Note 6)
39,274
37,622
Total liabilities
722,080
435,104
Stockholders’ Deficit
Common stock: Unlimited shares authorized, without par value, 75,572,100 and 74,722,100 shares issued and outstanding, respectively
7,317,873
7,054,499
Common stock issuable (Note 4)
4,378
16,206
Additional paid-in capital
10,208,982
6,174,601
Accumulated other comprehensive income
595,085
745,251
Accumulated deficit
(18,830,758 )
(14,319,546 )
Total stockholders’ deficit
(704,440 )
(328,989 )
Total liabilities and stockholders’ deficit
17,640
106,115
(The accompanying notes are an integral part of these consolidated financial statements)
5
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Consolidated Statements of Operations
(Expressed in U.S. dollars)
Three Months
Ended
July 31,
2016
$
Three Months
Ended
July 31,
2015
$
Six Months
Ended
July 31,
2016
$
Six Months
Ended
July 31,
2015
$
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Revenue
–
–
–
–
Expenses
Depreciation and amortization
–
92
–
183
Foreign exchange loss
63,129
3,219
77,359
4,366
General and administrative
72
600,006
974,421
874,769
Management fees (Note 6)
1,122,368
1,743,010
3,368,947
2,415,218
Professional fees
(6,171 )
18,384
90,483
227,669
Total expenses
1,179,398
2,364,711
4,511,210
3,522,205
Loss from operations
(1,179,398 )
(2,364,711 )
(4,511,210 )
(3,522,205 )
Other (expenses) income
Gain on change in fair value of derivative liabilities
–
6,167
–
14,958
Total other income
–
6,167
–
14,958
Net loss
(1,179,398 )
(2,358,544 )
(4,511,210 )
(3,507,247 )
Other comprehensive income
Foreign currency translation adjustment
(36,363 )
(325,139 )
150,166
(403,746 )
Net comprehensive loss
(1,215,761 )
(2,683,683 )
(4,361,044 )
(3,910,996 )
Net loss per share, basic and diluted
(0.02 )
(0.03 )
(0.06 )
(0.05 )
Weighted average shares outstanding – basic and diluted
75,179,627
78,850,723
75,010,761
75,801,336
(The accompanying notes are an integral part of these consolidated financial statements)
6
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Consolidated Statements of Cash Flows
(Expressed in U.S. dollars)
Six Months
Ended
July 31,
2016
$
Six Months
Ended
July 31,
2015
$
(unaudited)
(unaudited)
Operating activities
Net loss
(4,511,210 )
(3,507,247 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation
–
183
Fair value of stock options vested
3,858,395
–
Loss on change in fair value of derivative liabilities
–
(14,958 )
Stock issued for services
252,598
3,456,669
Changes in operating assets and liabilities:
Prepaids and other current assets
13,686
(989 )
Accounts payable and accrued liabilities
271,953
20,133
Due to related parties
–
11,463
Net cash used in operating activities
(114,578 )
(34,746 )
Financing activities
Proceeds from stock to be issued
–
240,000
Proceeds from related party advances
33,000
–
Net cash provided by financing activities
33,000
240,000
Effects of exchange rate changes on cash
12,989
1,403
(Decrease) increase in cash
(68,589 )
206,657
Cash – beginning of period
71,639
839
Cash – end of period
3,050
207,496
Supplemental disclosures:
Interest paid
–
–
Income tax paid
–
–
(The accompanying notes are an integral part of these consolidated financial statements)
7
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
Period ended July 31, 2016 (unaudited)
(Expressed in U.S. dollars)
1. Nature of Operations and Continuance of Business
Pivot Pharmaceuticals Inc. (the “Company”) was incorporated in British Columbia under the Business Corporations Act on June 10, 2002. On April 7, 2015, the Company changed its name from Neurokine Pharmaceuticals Inc. to Pivot Pharmaceuticals Inc. The Company is in the business of developing and commercializing therapeutic pharmaceutical products, focused on the strategy of identifying new therapeutic treatments to address unmet medical needs in women’s health.
These consolidated financial statements have been prepared on the going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. As of July 31, 2016, the Company has not earned any revenue, has a working capital deficit of $707,340 and an accumulated deficit of $18,830,758. The continued operations of the Company are dependent on its ability to generate future cash flows or obtain additional financing. These factors raise substantial doubt about the Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company be unable to continue as a going concern.
2. Significant Accounting Policies
(a) Basis of Presentation
The consolidated financial statements and the related notes of the Company are prepared in accordance with generally accepted accounting principles in the United States and are expressed in U.S. dollars. The Company’s fiscal year-end is January 31.
(b) Use of Estimates
The preparation of these consolidated financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to the useful life and recoverability of long-lived assets, assumptions used to determine the fair values of stock-based compensation and derivative liabilities and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
(c) Interim Financial Statements
These interim unaudited consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company’s consolidated financial position, results of operations and cash flows for the periods shown. The consolidated results of operations for such periods are not necessarily indicative of the results expected for a full year or for any future period.
8
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
Period ended July 31, 2016 (unaudited)
(Expressed in U.S. dollars)
2. Significant Accounting Policies (continued)
(d) Basis of Consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company. Control is achieved where the Company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. The consolidating entities include:
% of ownership
Jurisdiction
Pivot Pharmaceuticals Inc.
Parent
Canada
IndUS Pharmaceuticals, Inc.
100%
USA
(e) Loss Per Share
The Company computes net loss per share in accordance with ASC 260, Earnings Per Share. ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the consolidated statement of operations. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti dilutive. At July 31, 2016 and 2015, the Company had 3,970,000 and zero potentially dilutive shares, respectively.
(f) Recent Accounting Pronouncements
The Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its consolidated financial position or results of operations.
3. Property and Equipment
Cost
$
Accumulated amortization
$
July 31,
2016
Net carrying value
$
(unaudited)
January 31,
2016
Net carrying
value
$
Office furniture and equipment
1,628
1,628
–
–
Depreciation expense included as a charge to income was $nil and $183 for the six months ended July 31, 2016 and 2015, respectively.
9
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
Period ended July 31, 2016 (unaudited)
(Expressed in U.S. dollars)
4. Common Stock
(a) On February 10, 2016, the Company issued 100,000 shares of common stock to service providers for services provided valued at $68,000. The value of the common stock was based on the market price of the stock on the date of issuance.
(b) On February 29, 2016, March 31, 2016, May 2, 2016, May 31, 2016 and June 28, 2016, the Company issued 25,000 shares of common stock on each of these dates to the Company’s CEO as monthly compensation valued at $15,000, $13,750, $7,500, $6,000, and $4,875, respectively. The value of the common stock was based on the market price of the stock on the date of issuance. On July 31, 2016, 25,000 shares of common stock were issuable to the Company’s CEO as compensation and valued at $3,750.
(c) In June 2016, 600,000 shares of common stock were issued to service providers and valued at $144,500 based on the market price of the stock on the dates of issuances.
(d) On July 31, 2016, 25,000 shares of common stock, valued at $3,750, previously held in escrow were released to a member of the Company’s Scientific Advisory Board (“SAB member”). The value of the common stock was based on the market price of the stock on the date of issuance. On July 31, 2016, common stock with a fair value of $628 remains issuable to this SAB member.
5. Stock Options
Effective December 30, 2015, the Company adopted a stock option plan. Under this plan, the Company may grant options to its directors, officers, employees and consultants up to an amount as determined by the Company and will be no more than a percentage of its outstanding common stock as may be required by the stock exchange the Company is listed with. The exercise price of the stock options will be determined by the Company and will be no less than any minimum exercise price as may be required by the stock exchange the Company is listed with.
The following table summarizes the continuity of the Company’s stock options:
Number
of Options
Weighted
Average
Exercise Price
(US$)
Weighted Average Remaining Contractual Life (years)
Aggregate
Intrinsic
Value
(US$)
Outstanding, January 31, 2015
80,000
0.05
–
–
Granted
6,200,000
0.10
4.4
4,930,000
Expired
(80,000
)
(0.05
)
–
–
Outstanding, January 31, 2016
6,200,000
0.10
4.4
4,930,000
Granted
7,279,000
0.70
4.6
–
Forfeited
(2,000,000
)
(0.10
)
–
–
Outstanding, July 31, 2016
11,479,000
0.48
4.5
200,000
10
Table Of Contents
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
Period ended July 31, 2016 (unaudited)
(Expressed in U.S. dollars)
5. Stock Options (continued)
The fair value of stock-based compensation expense was estimated using the Black-Scholes option pricing model and the following assumptions:
Expected
Volatility
Risk-free Interest Rate
Expected Dividend Yield
Expected Life (in years)
200,000 options expiring on November 30, 2020
387 %
1.03 %
0 %
4.3
7,250,000 options expiring on February 22, 2021
433 %
1.03 %
0 %
4.6
29,000 options expiring on May 2, 2021
433 %
1.03 %
0 %
4.8
Additional information regarding stock options as of July 31, 2016, is as follows:
Options Outstanding
Options Exercisable
Exercise
Price
$
Expiry Date
200,000
100,000
0.25
November 30, 2020
4,000,000
4,000,000
0.10
December 14, 2020
7,250,000
3,625,000
0.70
February 22, 2021
29,000
26,000
0.34
May 2, 2021
11,479,000
7,751,000
$556,211 of stock-based compensation have yet to be recognized and will be recognized in future periods.
6. Related Party Transactions
As at July 31, 2016, the Company owed $857 (January 31, 2016 - $800) to a director of the Company, which is unsecured, non-interest bearing, and due on demand.
As at July 31, 2016, the Company owed $33,297 (January 31, 2016 – Receivable of $866) to the Company’s Chief Executive Officer.
As at July 31, 2016, the Company owed $6,274 (January 31, 2016 - $37,622) to related parties related to stock options to be granted pursuant to the Agreement and Plan of Merger and Acquisition Agreement dated as of November 4, 2015 between the Company and IndUS (Note 2).
On April 15, 2015, the Company issued 2,000,000 shares of common stock to an officer for services provided. This $191,356 of compensation expense has been included in professional fees.
7. Subsequent Events
On August 2, 2016, the Company issued 25,000 shares of common stock to its CEO as compensation, which shares were issuable as at July 31, 2016 (Note 4(b)). On August 30, 2016, the Company issued 25,000 shares of common stock to its CEO as compensation.
11
Table Of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.